For saleSingle family
$606,990
1634 Oak Creek Drive
Chaska MN 55318
5 beds, 3,003 sqft
1634 Oak Creek Drive is a 5 beds, 3,003 sqft single family home for sale at $606,990 in Chaska MN 55318. At 20% down it rents for an estimated $3,350/mo and returns -$983/mo a month at a 4.7% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $3,350/mo
- Monthly cash flow
- -$983/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -9.7%
- Max offer
- $396,500
Offer ≤ $396,500 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading